Cybertrust Japan Co Ltd
TSE:4498
Cash Flow Statement
Cash Flow Statement
Cybertrust Japan Co Ltd
Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||
Net Income |
920
|
798
|
926
|
1 066
|
1 075
|
776
|
|
Depreciation & Amortization |
613
|
514
|
552
|
569
|
589
|
604
|
|
Other Non-Cash Items |
99
|
69
|
78
|
(45)
|
(13)
|
326
|
|
Cash Taxes Paid |
317
|
309
|
249
|
232
|
326
|
365
|
|
Cash Interest Paid |
3
|
1
|
1
|
1
|
1
|
1
|
|
Change in Working Capital |
435
|
224
|
(299)
|
(376)
|
(343)
|
(484)
|
|
Cash from Operating Activities |
2 067
N/A
|
1 604
-22%
|
1 256
-22%
|
1 214
-3%
|
1 308
+8%
|
1 222
-7%
|
|
Investing Cash Flow | |||||||
Capital Expenditures |
(1 255)
|
(483)
|
(430)
|
(440)
|
(515)
|
(572)
|
|
Other Items |
(70)
|
5
|
5
|
6
|
4
|
0
|
|
Cash from Investing Activities |
(1 325)
N/A
|
(478)
+64%
|
(425)
+11%
|
(434)
-2%
|
(511)
-18%
|
(571)
-12%
|
|
Financing Cash Flow | |||||||
Net Issuance of Common Stock |
504
|
504
|
14
|
24
|
22
|
27
|
|
Net Issuance of Debt |
(26)
|
(17)
|
(18)
|
(18)
|
(18)
|
(13)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(141)
|
(141)
|
|
Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Cash from Financing Activities |
478
N/A
|
486
+2%
|
(3)
N/A
|
6
N/A
|
(137)
N/A
|
(126)
+8%
|
|
Change in Cash | |||||||
Effect of Foreign Exchange Rates |
1
|
2
|
4
|
3
|
1
|
1
|
|
Net Change in Cash |
1 221
N/A
|
1 615
+32%
|
832
-48%
|
788
-5%
|
661
-16%
|
525
-21%
|
|
Free Cash Flow | |||||||
Free Cash Flow |
813
N/A
|
1 122
+38%
|
826
-26%
|
773
-6%
|
793
+3%
|
650
-18%
|